[FSBM] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 75.37%
YoY- 84.28%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 116,748 143,088 61,448 73,328 22,780 47,264 68,132 9.38%
PBT 12,120 12,212 6,616 840 -30,472 108 5,352 14.58%
Tax 0 0 364 -5,584 2,680 -108 196 -
NP 12,120 12,212 6,980 -4,744 -27,792 0 5,548 13.90%
-
NP to SH 12,152 12,228 6,980 -4,744 -30,184 -624 5,548 13.95%
-
Tax Rate 0.00% 0.00% -5.50% 664.76% - 100.00% -3.66% -
Total Cost 104,628 130,876 54,468 78,072 50,572 47,264 62,584 8.93%
-
Net Worth 86,094 70,034 60,895 54,699 58,901 67,079 74,723 2.38%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 86,094 70,034 60,895 54,699 58,901 67,079 74,723 2.38%
NOSH 54,837 51,120 51,173 51,120 55,567 51,999 51,180 1.15%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.38% 8.53% 11.36% -6.47% -122.00% 0.00% 8.14% -
ROE 14.11% 17.46% 11.46% -8.67% -51.25% -0.93% 7.42% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 212.90 279.90 120.08 143.44 41.00 90.89 133.12 8.13%
EPS 22.16 23.92 13.64 -9.28 -54.32 -1.20 10.84 12.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.37 1.19 1.07 1.06 1.29 1.46 1.21%
Adjusted Per Share Value based on latest NOSH - 51,120
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 22.84 27.99 12.02 14.34 4.46 9.25 13.33 9.38%
EPS 2.38 2.39 1.37 -0.93 -5.90 -0.12 1.09 13.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1684 0.137 0.1191 0.107 0.1152 0.1312 0.1462 2.38%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.42 1.10 1.20 1.10 1.57 2.38 2.96 -
P/RPS 0.67 0.39 1.00 0.77 3.83 2.62 2.22 -18.09%
P/EPS 6.41 4.60 8.80 -11.85 -2.89 -198.33 27.31 -21.45%
EY 15.61 21.75 11.37 -8.44 -34.60 -0.50 3.66 27.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 1.01 1.03 1.48 1.84 2.03 -12.67%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 17/05/07 09/06/06 25/05/05 26/05/04 26/05/03 28/05/02 18/07/01 -
Price 1.49 1.19 1.00 1.18 1.55 2.12 2.71 -
P/RPS 0.70 0.43 0.83 0.82 3.78 2.33 2.04 -16.32%
P/EPS 6.72 4.97 7.33 -12.72 -2.85 -176.67 25.00 -19.65%
EY 14.87 20.10 13.64 -7.86 -35.05 -0.57 4.00 24.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.87 0.84 1.10 1.46 1.64 1.86 -10.58%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment